Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $23,093 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% |
| Cost of Revenue? | $2,388 | $0 | $6,260 | $2,942 | $2,505.82 | $13,156 | $112,190 | $63,854 | $55,886 | $23,093 |
| Gross Profit? | -$2,388 | $0 | -$6,260 | -$2,942 | -$2,505.82 | -$13,156 | -$112,190 | -$63,854 | -$55,886 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.36M | $1.16M | $1.48M | $2.34M | $2.42M | $2.69M | $1.77M | $1.95M | $2.22M | $1.71M |
| Operating Income? | -$2.37M | -$1.16M | -$1.48M | -$1.58M | -$2.42M | -$1.86M | -$1.33M | -$2.01M | -$2.28M | -$1.74M |
| EBITDA? | -$2.36M | -$1.16M | -$1.48M | -$1.58M | -$2.42M | -$1.97M | -$1.21M | -$1.53M | -$1.69M | -$1.11M |
| Income Before Tax | -$1.71M | -$1.82M | -$1.84M | -$1.23M | -$2.54M | -$1.87M | -$1.88M | -$1.35M | -$2.24M | -$1.16M |
| Income Tax Expense | $11,226 | -$218,768 | $399,070 | $631,970 | $172,363 | -$7,000 | -$195,000 | $202,000 | $0 | -$78,379 |
| Net Income? | -$1.72M | -$1.60M | -$2.24M | -$1.86M | -$2.71M | -$1.86M | -$1.69M | -$1.55M | -$2.24M | -$1.16M |
| EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.01 |
| Diluted EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.01 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality